[MRCB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.11%
YoY- -49.15%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,728,557 1,714,303 919,112 1,206,429 1,323,698 1,099,399 958,698 10.31%
PBT 136,306 449,169 -83,394 103,482 125,802 106,633 59,462 14.81%
Tax -7,580 -36,107 -18,959 -37,293 -22,479 -19,684 -11,413 -6.58%
NP 128,726 413,062 -102,353 66,189 103,323 86,949 48,049 17.83%
-
NP to SH 96,913 378,510 -102,399 43,219 85,001 79,024 44,318 13.91%
-
Tax Rate 5.56% 8.04% - 36.04% 17.87% 18.46% 19.19% -
Total Cost 1,599,831 1,301,241 1,021,465 1,140,240 1,220,375 1,012,450 910,649 9.83%
-
Net Worth 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 15.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 43,958 17,053 28,304 27,782 20,682 9,059 -
Div Payout % - 11.61% 0.00% 65.49% 32.69% 26.17% 20.44% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 15.78%
NOSH 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 1,058,817 8.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.45% 24.10% -11.14% 5.49% 7.81% 7.91% 5.01% -
ROE 4.36% 16.85% -6.02% 3.05% 6.16% 6.03% 4.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 98.62 96.14 55.22 87.29 95.60 79.39 90.54 1.43%
EPS 5.53 21.23 -6.15 3.13 6.14 5.71 4.19 4.72%
DPS 0.00 2.47 1.02 2.05 2.00 1.50 0.86 -
NAPS 1.267 1.26 1.022 1.024 0.9972 0.946 0.87 6.45%
Adjusted Per Share Value based on latest NOSH - 1,382,105
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.02 38.70 20.75 27.24 29.88 24.82 21.64 10.31%
EPS 2.19 8.55 -2.31 0.98 1.92 1.78 1.00 13.94%
DPS 0.00 0.99 0.39 0.64 0.63 0.47 0.20 -
NAPS 0.5014 0.5072 0.3841 0.3195 0.3117 0.2957 0.208 15.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.25 1.25 1.64 1.43 1.90 2.20 1.65 -
P/RPS 1.27 1.30 2.97 1.64 1.99 2.77 1.82 -5.81%
P/EPS 22.61 5.89 -26.66 45.73 30.95 38.55 39.42 -8.84%
EY 4.42 16.98 -3.75 2.19 3.23 2.59 2.54 9.66%
DY 0.00 1.97 0.62 1.43 1.05 0.68 0.52 -
P/NAPS 0.99 0.99 1.60 1.40 1.91 2.33 1.90 -10.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 18/05/10 -
Price 1.16 1.32 1.53 1.70 1.60 2.16 1.55 -
P/RPS 1.18 1.37 2.77 1.95 1.67 2.72 1.71 -5.99%
P/EPS 20.98 6.22 -24.87 54.36 26.06 37.85 37.03 -9.02%
EY 4.77 16.08 -4.02 1.84 3.84 2.64 2.70 9.93%
DY 0.00 1.87 0.67 1.20 1.25 0.69 0.55 -
P/NAPS 0.92 1.05 1.50 1.66 1.60 2.28 1.78 -10.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment